North Copper Ratios and Metrics

Market cap in millions CNY. Fiscal year is January - December.

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	May '26 May 14, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Jan '23 Jan 1, 2023	Jan '22 Jan 1, 2022
Market Capitalization	29,256	29,314	13,825	10,280	9,110	12,549
Market Cap Growth	73.76%	112.03%	34.48%	12.84%	-27.40%	362.93%
Enterprise Value	39,782	38,933	21,171	14,742	10,904	12,423
Last Close Price	15.36	15.39	7.73	5.68	5.03	7.27
PE Ratio	28.29	37.08	22.56	16.55	16.42	15.00
PS Ratio	0.94	1.05	0.57	1.09	0.85	1.26
PB Ratio	3.93	4.32	2.22	2.09	1.99	3.06
P/TBV Ratio	4.22	4.66	2.39	2.29	2.20	3.24
P/FCF Ratio	-	26.22	-	-	9.90	-
P/OCF Ratio	192.74	15.53	38.26	-	4.23	18.09
EV/Sales Ratio	1.28	1.40	0.88	1.57	1.02	1.25
EV/EBITDA Ratio	12.24	14.54	14.21	11.76	9.73	7.69
EV/EBIT Ratio	14.61	17.84	20.32	15.25	12.71	9.40
EV/FCF Ratio	-65.54	34.83	-	-	11.84	-
Debt / Equity Ratio	1.50	1.32	1.42	1.52	0.87	1.07
Debt / EBITDA Ratio	3.42	3.32	5.90	5.89	3.51	2.70
Debt / FCF Ratio	-	8.01	-	-	4.32	-
Net Debt / Equity Ratio	1.42	1.19	1.28	1.33	0.59	0.79
Net Debt / EBITDA Ratio	3.26	3.01	5.36	5.22	2.42	2.00
Net Debt / FCF Ratio	-17.34	7.21	-12.35	-2.28	2.94	-1713.91
Asset Turnover	1.56	1.54	1.44	0.73	1.10	1.05
Inventory Turnover	3.31	3.66	4.01	2.48	4.34	3.40
Quick Ratio	0.10	0.17	0.21	0.19	0.71	0.41
Current Ratio	1.22	1.32	1.56	1.36	1.96	1.46
Return on Equity (ROE)	14.71%	12.14%	10.99%	13.09%	12.78%	23.25%
Return on Assets (ROA)	8.54%	7.51%	3.89%	4.69%	5.53%	8.72%
Return on Invested Capital (ROIC)	11.86%	11.58%	6.53%	7.76%	9.22%	14.87%
Return on Capital Employed (ROCE)	23.80%	18.90%	8.40%	9.30%	10.10%	22.10%
Earnings Yield	3.54%	2.70%	4.43%	6.04%	6.09%	6.67%
FCF Yield	-2.07%	3.81%	-4.68%	-27.96%	10.11%	-0.01%
Dividend Yield	0.88%	0.91%	1.42%	1.76%	-	-
Payout Ratio	44.76%	59.96%	76.55%	40.69%	33.36%	27.42%
Buyback Yield / Dilution	-5.65%	-7.56%	-0.06%	0.12%	-4.79%	-0.01%
Total Shareholder Return	-4.78%	-6.65%	1.36%	1.88%	-4.79%	-0.01%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.